| Revenue | DKK 5,5M | +37% |
| EBITDA | DKK 444K | -24% |
| Net profit | DKK 28K | -79% |
| Total assets | DKK 5M | +17% |
| Equity | DKK 2,3M | -4% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.002 | 1.349 | 2.970 | 3.659 | 3.560 | 2.887 | 3.762 | 3.282 | 3.955 | 5.157 | 4.622 | 3.819 | 3.771 | 4.037 | 5.532 |
| Staff expenses | -635 | -1.027 | -2.210 | -3.128 | -3.094 | -2.861 | -3.094 | -1.644 | -3.420 | -4.078 | -3.866 | -3.561 | -3.217 | -3.455 | -5.089 |
| EBITDA | 84 | 322 | 760 | 531 | 466 | 27 | 668 | 1.638 | 534 | 1.079 | 756 | 258 | 555 | 581 | 444 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -121 | -242 | -242 | -292 | -551 | -525 | -404 | -418 |
| EBIT | 84 | 322 | 760 | 531 | 466 | 27 | 668 | 1.517 | 293 | 838 | 464 | -292 | 30 | 177 | 25 |
| Net financials | -2 | -1 | -0 | -9 | -6 | -0 | -4 | -3 | -13 | -41 | -44 | -14 | -4 | 4 | 19 |
| Profit before tax | 82 | 321 | 760 | 522 | 460 | 26 | 664 | 1.514 | 280 | 797 | 420 | -306 | 26 | 182 | 44 |
| Tax | 24 | 93 | 200 | 112 | 111 | 11 | -127 | 338 | 66 | 183 | 97 | -62 | 13 | 47 | 16 |
| Net profit | 58 | 227 | 559 | 410 | 349 | 15 | 790 | 1.177 | 214 | 614 | 323 | -244 | 12 | 135 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 507 | 873 | 1.989 | 2.742 | 2.341 | 2.282 | 3.998 | 4.763 | 5.622 | 5.634 | 4.686 | 4.321 | 4.140 | 4.271 | 4.985 |
| Equity | 323 | 550 | 1.010 | 1.320 | 1.669 | 1.584 | 1.019 | 2.195 | 2.309 | 2.813 | 3.023 | 2.665 | 2.560 | 2.379 | 2.272 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 217 | 86 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 185 | 322 | 979 | 1.422 | 672 | 697 | 2.848 | 2.099 | 3.044 | 2.681 | 1.427 | 1.458 | 1.369 | 1.700 | 2.589 |
| Total debt | 185 | 322 | 979 | 1.422 | 672 | 697 | 2.848 | 2.316 | 3.130 | 2.681 | 1.427 | 1.458 | 1.369 | 1.700 | 2.589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2008 | — | — |
TV Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
POCKETBASE ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Væring | Management | 0 companies |
| Torben Væring | Management | 0 companies |